The WACC of Kelso Group Holdings PLC (KLSO.L) is 6.0%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.10% | 8.30% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 5.6% - 6.4% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.58 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 5.6% | 6.4% |
| Selected WACC | 6.0% | |